Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $150k initial cash invested.
-22.75%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$3,079
Rent
-$2,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,079
Total Expenses
$5,923
Mortgage P&I
94%
$2,891
Property Taxes
41%
$1,261
Home Insurance
7%
$210
HOA
3%
$83
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
M2M 4-Bedroom Retreat in Missouri City M#41016 | $4,929 | $219 | 4 | 3 | 0.75 mi |
Cozy 4 Bedroom Family Home In Sienna | $4,997 | $222 | 4 | 3 | 0.51 mi |
$100/night｜Membership Pricing｜Two Homes One Stay | $4,389 | $195 | 4 | 3 | 0.76 mi |
Stylish 4BR Home on Crossing Oak | Garage E#40872 | $4,502 | $200 | 4 | 3 | 0.77 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality